XML 61 R134.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
SUPPLEMENTAL GUARANTOR FINANCIAL INFORMATION (Statements of Operations) (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended 110 Months Ended
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2019
Supplemental Guarantor Financial Information Statement of Operations [Line Items]                        
Sales $ 1,387.1 $ 1,576.6 $ 1,592.9 $ 1,553.4 $ 1,635.0 $ 1,872.4 $ 1,728.4 $ 1,710.3 $ 6,110.0 $ 6,946.1 $ 6,268.4  
Cost of goods sold 1,270.6 1,357.6 1,463.7 1,347.3 1,391.0 1,441.7 1,460.7 1,528.7 5,439.2 5,822.1 5,554.9  
Selling and administration                 416.9 430.6 369.8  
Restructuring charges                 76.5 21.9 37.6 $ 285.6
Acquisition-related costs                 0.0 1.0 12.8  
Other operating (expense) income                 0.4 6.4 3.3  
Operating (loss) income                 (177.8) (676.9) (296.6)  
Earnings (losses) of non-consolidated affiliates                 0.0 (19.7) 1.8  
Equity income in subsidiaries                 0.0 0.0 0.0  
Interest expense                 243.2 243.2 217.4  
Interest income                 1.0 1.6 1.8  
Non-operating pension income (expense)                 16.3 21.7 34.4  
Other income                 11.2 0.0 0.0  
Income (loss) before taxes                 (36.9) 437.3 117.2  
Income tax (benefit) provision                 (25.6) 109.4 (432.3)  
Net (loss) income $ (77.2) $ 44.2 $ (20.0) $ 41.7 $ 53.3 $ 195.1 $ 58.6 $ 20.9 (11.3) 327.9 549.5  
Parent Guarantor                        
Supplemental Guarantor Financial Information Statement of Operations [Line Items]                        
Sales                 1,340.6 1,423.8 1,330.3  
Cost of goods sold                 1,210.4 1,153.1 1,195.5  
Selling and administration                 211.0 206.0 157.0  
Restructuring charges                 1.4 0.0 1.7  
Acquisition-related costs                   1.0 12.8  
Other operating (expense) income                 (16.2) (3.0) (11.1)  
Operating (loss) income                 98.4 (60.7) 47.8  
Earnings (losses) of non-consolidated affiliates                   (19.7) 1.8  
Equity income in subsidiaries                 96.9 310.7 638.4  
Interest expense                 94.5 68.6 44.5  
Interest income                 5.4 5.8 6.3  
Non-operating pension income (expense)                 22.2 26.6 38.5  
Other income                 11.2      
Income (loss) before taxes                 (57.2) 315.5 592.7  
Income tax (benefit) provision                 (45.9) (12.4) 43.2  
Net (loss) income                 (11.3) 327.9 549.5  
Issuer                        
Supplemental Guarantor Financial Information Statement of Operations [Line Items]                        
Sales                 0.0 0.0 0.0  
Cost of goods sold                 0.0 0.0 0.0  
Selling and administration                 0.0 0.0 0.0  
Restructuring charges                 0.0 0.0 0.0  
Acquisition-related costs                   0.0 0.0  
Other operating (expense) income                 0.0 0.0 0.0  
Operating (loss) income                 0.0 0.0 0.0  
Earnings (losses) of non-consolidated affiliates                   0.0 0.0  
Equity income in subsidiaries                 66.6 289.6 357.6  
Interest expense                 136.2 153.3 165.8  
Interest income                 0.0 0.0 0.0  
Non-operating pension income (expense)                 0.0 0.0 0.0  
Other income                 0.0      
Income (loss) before taxes                 (69.6) 136.3 191.8  
Income tax (benefit) provision                 (32.4) (35.1) (310.0)  
Net (loss) income                 (37.2) 171.4 501.8  
Subsidiary Non-Guarantor                        
Supplemental Guarantor Financial Information Statement of Operations [Line Items]                        
Sales                 5,239.7 5,937.0 5,344.9  
Cost of goods sold                 4,699.1 5,083.7 4,766.2  
Selling and administration                 205.9 224.6 212.8  
Restructuring charges                 75.1 21.9 35.9  
Acquisition-related costs                   0.0 0.0  
Other operating (expense) income                 16.6 9.4 14.4  
Operating (loss) income                 (276.2) (616.2) (344.4)  
Earnings (losses) of non-consolidated affiliates                   0.0 0.0  
Equity income in subsidiaries                 0.0 0.0 0.0  
Interest expense                 20.5 26.9 13.0  
Interest income                 3.6 1.4 1.4  
Non-operating pension income (expense)                 (5.9) (4.9) (4.1)  
Other income                 0.0      
Income (loss) before taxes                 253.4 585.8 328.7  
Income tax (benefit) provision                 52.7 156.9 (165.5)  
Net (loss) income                 200.7 428.9 494.2  
Eliminations                        
Supplemental Guarantor Financial Information Statement of Operations [Line Items]                        
Sales                 (470.3) (414.7) (406.8)  
Cost of goods sold                 (470.3) (414.7) (406.8)  
Selling and administration                 0.0 0.0 0.0  
Restructuring charges                 0.0 0.0 0.0  
Acquisition-related costs                   0.0 0.0  
Other operating (expense) income                 0.0 0.0 0.0  
Operating (loss) income                 0.0 0.0 0.0  
Earnings (losses) of non-consolidated affiliates                   0.0 0.0  
Equity income in subsidiaries                 (163.5) (600.3) (996.0)  
Interest expense                 (8.0) (5.6) (5.9)  
Interest income                 (8.0) (5.6) (5.9)  
Non-operating pension income (expense)                 0.0 0.0 0.0  
Other income                 0.0      
Income (loss) before taxes                 (163.5) (600.3) (996.0)  
Income tax (benefit) provision                 0.0 0.0 0.0  
Net (loss) income                 $ (163.5) $ (600.3) $ (996.0)